T.N. VANGS EIENDOM AS

7670 INDERØY

Finances

Return on Equity

−1,6 %

Current Ratio

1,82

Debt-to-Equity Ratio

1,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 131 000	0	0	0
Net Income	−110 000	−14 000	−18 000	−4 000
Total Assets	14 791 000	1 747 000	1 401 000	1 268 000
Total Equity	6 871 000	−14 000	1 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 131 000	0	0	0
Expenditure	1 065 000	26 000	28 000	7 000
Operating Profit	66 000	−26 000	−28 000	−7 000
Financial Income	8 000	8 000	5 000	0
Financial Costs	215 000	0	0	0
Financial Balance	−207 000	8 000	5 000	0
Earnings Before Tax	−141 000	−18 000	−23 000	−7 000
Tax	−31 000	−4 000	−5 000	−3 000
Net Income	−110 000	−14 000	−18 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 667 000	1 732 000	1 390 000	1 230 000
Total Current Assets	124 000	15 000	10 000	38 000
Total Assets	14 791 000	1 747 000	1 401 000	1 268 000
Total Retained Equity	0	−44 000	−29 000	−12 000
Total Equity	6 871 000	−14 000	1 000	18 000
Total Long-Term Debt	7 852 000	1 760 000	1 400 000	1 250 000
Total Current Debt	68 000	1 000	0	0
Total Equity and Debt	14 791 000	1 747 000	1 401 000	1 268 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 131 000	0	0	0
Revenue	1 131 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	942 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 065 000	26 000	28 000	7 000
Operating Profit	66 000	−26 000	−28 000	−7 000
Financial Income	8 000	8 000	5 000	0
Financial Costs	215 000	0	0	0
Financial Balance	−207 000	8 000	5 000	0
Dividends	0	0	0	0
Net Income	−110 000	−14 000	−18 000	−4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	219 000	12 000	8 000	3 000
Real Eastate	13 730 000	1 077 000	1 077 000	1 077 000
Machinery and Plant Facilities	67 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 798 000	1 077 000	1 077 000	1 077 000
Total Fiancial Fixed Assets	651 000	643 000	305 000	150 000
Total Fixed Assets	14 667 000	1 732 000	1 390 000	1 230 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	39 000	15 000	10 000	38 000
Total Current Assets	124 000	15 000	10 000	38 000
Total Assets	14 791 000	1 747 000	1 401 000	1 268 000
Total Equity	6 871 000	−14 000	1 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 852 000	1 760 000	1 400 000	1 250 000
Creditors	2 000	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	63 000	0	0	0
Total Current Debt	68 000	1 000	0	0
Total Equity and Debt	14 791 000	1 747 000	1 401 000	1 268 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,6 %	100 %	−1 800 %	−22,22 %
Debt-to-Equity Ratio	1,14	−125,71	1 400	69,44
Operating Profit Margin	5,84 %	-	-	-
Current Ratio	1,82	15	-	-
Quick Ratio	1,82	15	-	-
Equity Ratio	0,46	−0,01	0	0,01
Gross Profit Margin	100 %	-	-	-